| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 95.5 | 106.3 | 91.2 | 94.8 | 94.5 | 111.0 | 112.9 | 113.3 | 102.9 | 114.8 | 123.8 | 128.2 | 121.2 | 132.7 | 132.3 | 140.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 387.9 | 386.9 | 440.1 | 488.1 | 538.0 | 615.6 | 557.2 | 636.4 | 691.5 | 646.1 | 633.0 | 666.2 | 653.7 | 513.4 | 353.6 | 230.4 | 159.9 | 112.8 |
| Cost of Revenue | 255.2 | 255.9 | 275.9 | 291.6 | 323.8 | 351.9 | 333.9 | 355.8 | 367.2 | 341.2 | 323.2 | 374.4 | 336.2 | 245.8 | 172.4 | 121.4 | 85.9 | 63.1 |
| Gross Profit | 132.7 | 131.0 | 164.2 | 196.4 | 214.2 | 263.8 | 223.4 | 280.5 | 324.4 | 304.8 | 309.8 | 291.8 | 317.4 | 267.6 | 181.2 | 109.0 | 74.0 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 55.0 | 65.0 | 86.5 | 89.5 | 87.1 | 69.2 | 74.1 | 83.3 | 95.3 | 94.6 | 88.4 | 92.8 | 75.4 | 43.5 | 23.2 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (66.0) | (96.1) | (277.4) | (406.0) | (117.0) | (33.1) | (119.0) | (57.1) | (43.2) | (54.0) | (38.4) | (641.9) | 26.3 | 80.9 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 3.6 | 4.0 | 7.3 | 19.5 | 9.4 | 0.4 | 0.4 | 1.2 | 0.8 | 0.8 | 0.8 | 0.5 | 0.5 | 1.3 | 0.2 | 0.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 15.7 | 14.9 | 2.2 | (0.6) | 2.1 | (2.5) | 6.2 | 4.5 | 2.0 | 7.8 | (0.5) | 9.0 | 5.4 | 19.9 | 4.3 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.44 | 0.23 | (1.94) | (2.79) | (0.96) | 2.62 | (1.27) | (0.61) | - | - | - | - | - | - | 0.72 | 0.71 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | (74.6) | (244.1) | (372.6) | (81.0) | 1.6 | (74.4) | (6.7) | 16.1 | 8.1 | 22.1 | (558.9) | 81.5 | 111.3 | 81.8 | 46.0 | ||
| 133.0 |
| 150.9 |
| 156.1 |
| 162.6 |
| 146.1 |
| 172.7 |
| 136.2 |
| 112.8 |
| 135.6 |
| 171.8 |
| 155.3 |
| 157.3 |
| 152.0 |
| 184.6 |
| 164.5 |
| 176.6 |
| 165.9 |
| 177.3 |
| 152.9 |
| 159.5 |
| 156.4 |
| 165.9 |
| 156.4 |
| 158.1 |
| Cost of Revenue | 61.2 | 73.5 | 61.8 | 58.7 | 61.9 | 76.6 | 71.2 | 66.2 | 62.0 | 70.9 | 68.4 | 78.2 | 74.1 | 78.1 | 79.6 | 86.9 | 79.2 | 84.7 | 91.8 | 93.6 | 81.9 | 100.2 | 77.5 | 77.6 | 78.5 | 97.6 | 88.0 | 84.0 | 86.3 | 102.0 | 86.7 | 90.4 | 88.0 | 91.8 | 94.4 | 78.8 | 76.2 | 83.0 | 87.4 | 77.7 |
| Gross Profit | 34.3 | 32.8 | 29.4 | 36.2 | 32.7 | 34.4 | 41.7 | 47.1 | 40.9 | 44.0 | 55.4 | 50.0 | 47.1 | 54.6 | 52.7 | 53.1 | 53.8 | 66.2 | 64.3 | 69.0 | 64.2 | 72.4 | 58.6 | 35.2 | 57.1 | 74.3 | 67.3 | 73.3 | 65.7 | 82.6 | 77.8 | 86.2 | 77.9 | 85.5 | 58.5 | 80.7 | 80.2 | 82.9 | 68.9 | 80.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 9.6 | 12.0 | 16.0 | 17.4 | 19.7 | 20.2 | 20.8 | 22.0 | 23.5 | 22.5 | 22.0 | 22.8 | 22.2 | 23.9 | 20.8 | 20.8 | 21.6 | 19.2 | 15.8 | 17.6 | 16.6 | 19.0 | 18.9 | 17.0 | 19.2 | 19.6 | 20.9 | 20.8 | 21.9 | 23.5 | 23.2 | 22.7 | 25.9 | 23.0 | 24.4 | 24.4 | 22.9 | 21.1 | 26.1 | 20.9 |
| Selling General & Administrative | 31.3 | 42.7 | 34.7 | 34.1 | 49.8 | 43.4 | 58.0 | 51.5 | 57.3 | 59.5 | 33.4 | 59.0 | 58.3 | 58.8 | 65.6 | 64.4 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 5.1 | - | - | - | 5.7 | 16.5 | 4.6 | 4.9 | 7.3 | 13.8 | 5.1 | 5.3 | 9.2 | 16.7 | 5.1 | 5.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.7 | 7.9 | 2.1 | 2.0 | 2.4 | 3.2 | 3.3 | 3.2 | 5.2 | 4.3 | 3.3 | 2.7 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | (2.0) | (0.3) | 1.8 | (1.3) | (2.3) | (1.2) | 0.1 | (3.8) | (2.6) | (1.5) | (2.4) | |||||||||||||||||||||||
| Total Operating Expenses | 41.0 | 55.4 | 50.7 | 51.5 | 69.5 | 64.8 | 222.5 | 73.5 | 80.8 | 371.3 | 68.9 | 81.7 | 80.5 | 82.7 | 86.4 | 85.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (6.6) | (22.7) | (21.3) | (15.4) | (36.8) | (30.4) | (180.8) | (26.4) | (39.9) | (327.3) | (13.6) | (31.7) | (33.4) | (28.0) | (33.7) | (32.0) | (23.2) | (3.8) | (17.2) | (10.1) | (2.0) | 0.7 | (67.6) | (33.9) | (18.2) | (4.7) | (11.9) | (19.2) | (21.3) | (7.0) | (11.0) | (7.7) | (17.5) | (5.7) | (32.3) | (6.9) | (9.1) | 4.1 | (22.0) | (3.7) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.6 | 0.5 | 0.8 | 1.7 | 1.0 | 1.5 | 1.6 | 1.5 | 2.8 | 3.8 | 5.8 | 5.3 | 4.5 | 3.2 | 2.8 | 2.5 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.2 | - | - | 0.2 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | (1.0) | (1.3) | (1.3) | (1.3) | (0.9) | (1.0) | (1.3) | (0.9) | (0.2) | (0.5) | (0.6) | (0.1) | 0.0 | - | 0.0 | 0.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 4.6 | 10.2 | 2.0 | 132.1 | 1.4 | 2.6 | (1.1) | 0.5 | 25.4 | 34.0 | 2.6 | 3.2 | 3.9 | 1.7 | (3.5) | 0.3 | (2.3) | |||||||||||||||||||||||
| Pre-Tax Income | (2.1) | (12.4) | (19.4) | 116.8 | (35.4) | (27.8) | (181.8) | (25.9) | (14.5) | (293.3) | (11.0) | (28.5) | (29.5) | (26.4) | (37.2) | (31.7) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.5 | 5.8 | (2.6) | 11.0 | 0.7 | 4.7 | (4.3) | 0.5 | 1.4 | (1.0) | 0.2 | 0.2 | 0.0 | (0.8) | 0.3 | 1.3 | 1.3 | 0.6 | 6.0 | (0.7) | (8.3) | 3.7 | 2.9 | 1.5 | (1.9) | (1.3) | 2.0 | 1.9 | 1.8 | (4.1) | 1.6 | 2.5 | 2.0 | 1.0 | 3.7 | 2.1 | 1.0 | (1.2) | (2.2) | 1.7 |
| Net Income From Continuing Ops | (4.6) | (19.5) | (18.1) | 104.4 | (37.0) | (33.5) | (178.7) | (27.3) | (16.1) | (292.8) | (11.8) | (28.9) | (29.5) | (25.6) | (37.5) | (33.0) | (26.8) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (4.6) | (19.5) | (18.1) | 104.4 | (37.0) | (33.5) | (178.7) | (27.3) | (16.1) | (292.8) | (11.8) | (28.9) | (29.5) | (25.6) | (37.5) | (33.0) | (26.8) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (4.4) | (19.5) | (18.1) | 104.4 | (37.0) | (33.7) | (178.6) | (27.3) | (16.0) | (292.7) | (11.7) | (28.9) | (29.4) | (25.6) | (37.4) | (33.0) | ||||||||||||||||||||||||
| Less: Minority Interest | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | (0.1) | (0.0) | (0.1) | (0.1) | (0.1) | 0.0 | (0.1) | (0.1) | (0.1) | (0.0) | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (4.4) | (19.5) | (18.1) | 104.4 | (37.0) | (33.3) | (178.8) | (27.4) | (16.1) | (292.8) | (11.8) | (29.1) | (29.5) | (25.7) | (37.9) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.03) | - | (0.14) | 0.79 | (0.28) | - | (1.35) | (0.21) | (0.12) | - | (0.09) | (0.22) | (0.23) | - | (0.30) | (0.26) | (0.21) | - | 2.39 | (0.08) | 0.37 | - | (0.61) | (0.33) | (0.17) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.03) | - | (0.14) | 0.57 | (0.28) | - | (1.35) | (0.21) | (0.12) | - | (0.09) | (0.22) | (0.23) | - | (0.30) | (0.26) | (0.21) | - | ||||||||||||||||||||||
| Shares Basic | 143.3 | - | 125.3 | 132.3 | 132.5 | - | 132.2 | 131.8 | 130.8 | - | 130.3 | 129.9 | 129.2 | - | 128.0 | 127.7 | 126.7 | - | ||||||||||||||||||||||
| Shares Diluted | 143.3 | - | 125.3 | 182.7 | 132.5 | - | 132.2 | 131.8 | 130.8 | - | 130.3 | 129.9 | 129.2 | - | 128.0 | 127.7 | 126.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (1.5) | - | - | - | (31.1) | (13.9) | (176.1) | (21.5) | (32.6) | (313.5) | (8.5) | (26.4) | (24.2) | (11.3) | (28.6) | (27.0) | (14.1) | - | - | - | 7.1 | - | - | - | (6.5) | - | - | - | (8.2) | - | - | - | (2.3) | 28.5 | (25.8) | (0.5) | 5.9 | 37.1 | (15.8) | 2.5 |
| EBIT | (6.6) | (22.7) | (21.3) | (15.4) | (36.8) | (30.4) | (180.8) | (26.4) | (39.9) | (327.3) | (13.6) | (31.7) | (33.4) | (28.0) | (33.7) | (32.0) | (23.2) | (3.8) | (17.2) | |||||||||||||||||||||
| 49.7 |
| 14.3 |
| 10.7 |
| 11.1 |
| Selling General & Administrative | 142.9 | 161.3 | 210.1 | 210.2 | 244.2 | 227.7 | 219.9 | 254.4 | 272.3 | 264.2 | 259.8 | 303.8 | 215.7 | 143.2 | 97.4 | 59.8 | 42.3 | 35.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 21.5 | 33.3 | 33.4 | 36.0 | 34.6 | 44.6 | 50.4 | 59.3 | 62.0 | 60.5 | 83.1 | 55.2 | 30.4 | 21.2 | 11.1 | 7.5 | 5.9 |
| Amortization of Intangibles | 2.2 | 2.3 | 12.7 | 12.1 | 15.5 | 10.5 | 15.8 | 20.3 | 29.7 | 35.6 | 35.1 | 61.1 | 39.5 | 20.4 | 12.6 | - | - | - |
| Other Operating Expenses | - | - | - | (4.7) | (10.3) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 198.7 | 227.1 | 441.6 | 602.4 | 331.3 | 296.8 | 342.3 | 337.6 | 367.6 | 358.8 | 348.2 | 933.7 | 291.1 | 186.7 | 120.6 | 74.1 | 53.1 | 46.7 |
| 60.6 |
| 34.9 |
| 20.9 |
| 3.1 |
| 0.0 |
| 0.0 |
| Interest Expense | - | - | - | - | - | 2.3 | 4.4 | 4.4 | 1.2 | 0.9 | 1.3 | 2.0 | 1.2 | 3.4 | 12.5 | 2.1 | 0.6 | 0.6 |
| Income From Equity Investments | (5.0) | (4.8) | (3.4) | (1.3) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 148.9 | 145.7 | 27.4 | 43.7 | (3.8) | 352.6 | (24.4) | (8.0) | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 83.0 | 49.6 | (250.0) | (362.3) | (120.8) | 319.5 | (143.4) | (65.1) | (43.2) | (57.5) | (39.8) | (655.0) | 17.4 | 64.0 | 43.3 | 32.4 | 19.7 | 1.9 |
| (3.0) |
| 0.2 |
| 0.8 |
| Net Income From Continuing Ops | 62.3 | 29.9 | (255.6) | (363.0) | (122.9) | 322.1 | (149.6) | (69.6) | (45.3) | (65.3) | (39.3) | (663.9) | 11.9 | 44.1 | 38.9 | 35.4 | 19.6 | 1.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 62.3 | 29.9 | (255.6) | (363.0) | (122.9) | 322.1 | (149.6) | (69.6) | (45.3) | (65.3) | (39.3) | (663.9) | 11.9 | 44.1 | 38.9 | 35.4 | 19.6 | 1.1 |
| Net Income Attributable To Parent | 62.4 | 29.9 | (255.6) | (362.7) | (122.7) | 322.1 | (149.6) | (69.9) | (45.5) | (66.2) | (38.4) | (655.5) | 11.6 | 44.1 | 38.9 | 35.4 | 19.6 | 1.1 |
| Less: Minority Interest | (0.2) | 0.0 | 0.0 | (0.3) | (0.2) | 0.0 | 0.0 | 0.2 | 0.2 | 0.9 | (0.8) | (8.4) | 0.3 | 0.0 | - | - | - | 0.1 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 62.4 | 29.9 | (255.5) | (363.2) | (123.3) | 322.1 | (149.6) | (69.9) | (45.5) | (66.2) | (38.4) | (655.5) | 11.6 | 44.1 | 38.9 | 35.4 | 19.6 | 1.1 |
| 0.42 |
| 0.02 |
| EPS Diluted | 0.44 | 0.19 | (1.94) | (2.79) | (0.96) | 2.55 | (1.27) | (0.61) | - | - | - | - | - | - | 0.71 | 0.70 | 0.42 | 0.02 |
| Shares Basic | 143.3 | 129.2 | 131.9 | 129.9 | 127.8 | 122.9 | 117.6 | 113.8 | 112.3 | 111.6 | 111.2 | 112.0 | 108.0 | 98.4 | 80.8 | 74.6 | 46.2 | 45.1 |
| Shares Diluted | 143.3 | 175.5 | 131.9 | 129.9 | 127.8 | 126.3 | 117.6 | 113.8 | - | - | - | - | 108.0 | 98.4 | 81.7 | 76.1 | 46.9 | 45.2 |
| 28.4 |
| 9.0 |
| EBIT | (66.0) | (96.1) | (277.4) | (406.0) | (117.0) | (33.1) | (119.0) | (57.1) | (43.2) | (54.0) | (38.4) | (641.9) | 26.3 | 80.9 | 60.6 | 34.9 | 20.9 | 3.1 |
| 55.4 |
| 50.9 |
| 65.7 |
| 61.5 |
| 49.6 |
| 52.7 |
| 59.1 |
| 52.0 |
| 56.1 |
| 59.3 |
| 58.3 |
| 71.7 |
| 65.1 |
| 66.1 |
| 65.6 |
| 71.2 |
| 69.5 |
| 68.2 |
| 66.5 |
| 63.1 |
| 66.4 |
| 57.8 |
| 64.8 |
| 63.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| 15.2 |
| 34.2 |
| 6.5 |
| 6.4 |
| 15.0 |
| 33.1 |
| 6.2 |
| 6.2 |
| 2.9 |
| 2.7 |
| 2.5 |
| 2.4 |
| 3.0 |
| 4.3 |
| 4.1 |
| 4.4 |
| 3.8 |
| 5.3 |
| 5.7 |
| 5.5 |
| 6.0 |
| 7.8 |
| 7.8 |
| 8.1 |
| 8.9 |
| 8.8 |
| 9.0 |
| 8.8 |
| 8.6 |
| 8.9 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.0 |
| 70.1 |
| 81.5 |
| 79.1 |
| 66.2 |
| 71.7 |
| 126.2 |
| 69.0 |
| 75.4 |
| 79.0 |
| 79.2 |
| 92.5 |
| 87.0 |
| 89.6 |
| 88.8 |
| 93.9 |
| 95.3 |
| 91.2 |
| 90.9 |
| 87.5 |
| 89.3 |
| 78.8 |
| 91.0 |
| 84.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| 315.9 |
| (0.3) |
| 38.9 |
| (16.8) |
| (2.4) |
| (2.6) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (25.5) |
| (5.6) |
| 298.7 |
| (10.4) |
| 36.9 |
| (16.1) |
| (70.0) |
| (36.5) |
| (20.8) |
| (5.9) |
| (14.8) |
| (21.9) |
| (22.5) |
| (8.2) |
| (10.0) |
| (6.1) |
| (19.0) |
| (9.1) |
| (33.6) |
| (5.9) |
| (8.9) |
| 4.0 |
| (23.6) |
| (3.5) |
| (6.2) |
| 292.7 |
| (9.6) |
| 45.2 |
| (19.8) |
| (72.9) |
| (38.0) |
| (18.9) |
| (4.7) |
| (16.8) |
| (23.9) |
| (24.4) |
| (4.1) |
| (11.6) |
| (8.6) |
| (21.0) |
| (10.1) |
| (37.3) |
| (8.0) |
| (9.9) |
| 5.2 |
| (21.4) |
| (5.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.2) |
| 292.7 |
| (9.6) |
| 45.2 |
| (19.8) |
| (72.9) |
| (38.0) |
| (18.9) |
| (4.7) |
| (16.8) |
| (23.9) |
| (24.4) |
| (4.1) |
| (11.6) |
| (8.6) |
| (21.0) |
| (10.1) |
| (37.3) |
| (8.0) |
| (9.9) |
| 5.2 |
| (21.4) |
| (5.2) |
| (26.8) |
| (6.2) |
| 292.7 |
| (9.6) |
| 45.2 |
| (19.8) |
| (72.9) |
| (38.0) |
| (18.9) |
| (4.7) |
| (16.8) |
| (23.9) |
| (24.4) |
| (4.1) |
| (11.6) |
| (8.9) |
| (21.0) |
| (10.1) |
| (37.7) |
| (8.4) |
| (10.0) |
| 5.2 |
| (21.2) |
| (4.6) |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.3 |
| (0.0) |
| 0.0 |
| 0.4 |
| 0.4 |
| 0.1 |
| (0.0) |
| (0.2) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (33.0) |
| (26.8) |
| (6.2) |
| 292.7 |
| (9.6) |
| 45.2 |
| (19.8) |
| (72.9) |
| (38.0) |
| (18.9) |
| (4.7) |
| (16.8) |
| (23.9) |
| (24.4) |
| (4.1) |
| (11.6) |
| (8.9) |
| (21.0) |
| (10.1) |
| (37.7) |
| (8.4) |
| (10.0) |
| 5.2 |
| (21.2) |
| (4.6) |
| 2.34 |
| (0.08) |
| 0.36 |
| - |
| (0.61) |
| (0.33) |
| (0.17) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.7 |
| 122.1 |
| 121.7 |
| - |
| 118.5 |
| 115.5 |
| 114.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.3 |
| 122.1 |
| 125.1 |
| - |
| 118.5 |
| 115.5 |
| 114.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.1) |
| (2.0) |
| 0.7 |
| (67.6) |
| (33.9) |
| (18.2) |
| (4.7) |
| (11.9) |
| (19.2) |
| (21.3) |
| (7.0) |
| (11.0) |
| (7.7) |
| (17.5) |
| (5.7) |
| (32.3) |
| (6.9) |
| (9.1) |
| 4.1 |
| (22.0) |
| (3.7) |